免責聲明
本計數機只適用於首個自用住宅物業，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核為準以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的 數據結果只作模擬性參考，其準確性不被保證。
筍盤推介
$880 萬
$700 萬
716 呎
@9,777
826 呎
@8,475
$700 萬
$720 萬
$788 萬
$700 萬
$760 萬
788 呎
@10,787
977 呎
@8,700
$850 萬
$900 萬
$878 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $51,064 | $39,238 | $32,155 | $27,442 |
| 1.500 | $52,962 | $41,171 | $34,123 | $29,446 |
| 2.000 | $54,904 | $43,162 | $36,163 | $31,536 |
| 2.500 | $56,890 | $45,211 | $38,276 | $33,712 |
| 3.000 | $58,920 | $47,318 | $40,460 | $35,971 |
| 3.500 | $60,994 | $49,482 | $42,713 | $38,312 |
| 4.000 | $63,110 | $51,702 | $45,035 | $40,733 |
| 4.500 | $65,269 | $53,978 | $47,424 | $43,230 |
| 5.000 | $67,471 | $56,307 | $49,877 | $45,802 |
| 5.500 | $69,714 | $58,691 | $52,394 | $48,444 |
| 6.000 | $71,998 | $61,126 | $54,972 | $51,154 |
每月供款$38,313
30年
$8,532,000
$5,260,498
$13,792,498
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $24,885 | $13,427 | $38,312 | $8,518,573 |
| 2 | $24,846 | $13,467 | $38,312 | $8,505,106 |
| 3 | $24,807 | $13,506 | $38,312 | $8,491,600 |
| 4 | $24,767 | $13,545 | $38,312 | $8,478,055 |
| 5 | $24,728 | $13,585 | $38,312 | $8,464,470 |
| 6 | $24,688 | $13,624 | $38,312 | $8,450,845 |
| 7 | $24,648 | $13,664 | $38,312 | $8,437,181 |
| 8 | $24,608 | $13,704 | $38,312 | $8,423,477 |
| 9 | $24,568 | $13,744 | $38,312 | $8,409,733 |
| 10 | $24,528 | $13,784 | $38,312 | $8,395,949 |
| 11 | $24,488 | $13,824 | $38,312 | $8,382,125 |
| 12 | $24,448 | $13,865 | $38,312 | $8,368,260 |
$459,750
$296,010
$163,740
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $24,407 | $13,905 | $38,312 | $8,354,355 |
| 14 | $24,367 | $13,946 | $38,312 | $8,340,409 |
| 15 | $24,326 | $13,986 | $38,312 | $8,326,423 |
| 16 | $24,285 | $14,027 | $38,312 | $8,312,396 |
| 17 | $24,244 | $14,068 | $38,312 | $8,298,328 |
| 18 | $24,203 | $14,109 | $38,312 | $8,284,219 |
| 19 | $24,162 | $14,150 | $38,312 | $8,270,069 |
| 20 | $24,121 | $14,191 | $38,312 | $8,255,877 |
| 21 | $24,080 | $14,233 | $38,312 | $8,241,644 |
| 22 | $24,038 | $14,274 | $38,312 | $8,227,370 |
| 23 | $23,996 | $14,316 | $38,312 | $8,213,054 |
| 24 | $23,955 | $14,358 | $38,312 | $8,198,696 |
$459,750
$290,186
$169,564
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $23,913 | $14,400 | $38,312 | $8,184,297 |
| 26 | $23,871 | $14,442 | $38,312 | $8,169,855 |
| 27 | $23,829 | $14,484 | $38,312 | $8,155,371 |
| 28 | $23,786 | $14,526 | $38,312 | $8,140,845 |
| 29 | $23,744 | $14,568 | $38,312 | $8,126,277 |
| 30 | $23,702 | $14,611 | $38,312 | $8,111,666 |
| 31 | $23,659 | $14,653 | $38,312 | $8,097,013 |
| 32 | $23,616 | $14,696 | $38,312 | $8,082,316 |
| 33 | $23,573 | $14,739 | $38,312 | $8,067,577 |
| 34 | $23,530 | $14,782 | $38,312 | $8,052,795 |
| 35 | $23,487 | $14,825 | $38,312 | $8,037,970 |
| 36 | $23,444 | $14,868 | $38,312 | $8,023,102 |
$459,750
$284,155
$175,595
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $23,401 | $14,912 | $38,312 | $8,008,190 |
| 38 | $23,357 | $14,955 | $38,312 | $7,993,235 |
| 39 | $23,314 | $14,999 | $38,312 | $7,978,236 |
| 40 | $23,270 | $15,043 | $38,312 | $7,963,193 |
| 41 | $23,226 | $15,087 | $38,312 | $7,948,107 |
| 42 | $23,182 | $15,131 | $38,312 | $7,932,976 |
| 43 | $23,138 | $15,175 | $38,312 | $7,917,801 |
| 44 | $23,094 | $15,219 | $38,312 | $7,902,583 |
| 45 | $23,049 | $15,263 | $38,312 | $7,887,319 |
| 46 | $23,005 | $15,308 | $38,312 | $7,872,011 |
| 47 | $22,960 | $15,352 | $38,312 | $7,856,659 |
| 48 | $22,915 | $15,397 | $38,312 | $7,841,262 |
$459,750
$277,910
$181,840
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $22,870 | $15,442 | $38,312 | $7,825,820 |
| 50 | $22,825 | $15,487 | $38,312 | $7,810,332 |
| 51 | $22,780 | $15,532 | $38,312 | $7,794,800 |
| 52 | $22,735 | $15,578 | $38,312 | $7,779,222 |
| 53 | $22,689 | $15,623 | $38,312 | $7,763,599 |
| 54 | $22,644 | $15,669 | $38,312 | $7,747,931 |
| 55 | $22,598 | $15,714 | $38,312 | $7,732,216 |
| 56 | $22,552 | $15,760 | $38,312 | $7,716,456 |
| 57 | $22,506 | $15,806 | $38,312 | $7,700,650 |
| 58 | $22,460 | $15,852 | $38,312 | $7,684,798 |
| 59 | $22,414 | $15,898 | $38,312 | $7,668,899 |
| 60 | $22,368 | $15,945 | $38,312 | $7,652,954 |
$459,750
$271,442
$188,307
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $22,321 | $15,991 | $38,312 | $7,636,963 |
| 62 | $22,274 | $16,038 | $38,312 | $7,620,925 |
| 63 | $22,228 | $16,085 | $38,312 | $7,604,840 |
| 64 | $22,181 | $16,132 | $38,312 | $7,588,708 |
| 65 | $22,134 | $16,179 | $38,312 | $7,572,530 |
| 66 | $22,087 | $16,226 | $38,312 | $7,556,304 |
| 67 | $22,039 | $16,273 | $38,312 | $7,540,030 |
| 68 | $21,992 | $16,321 | $38,312 | $7,523,710 |
| 69 | $21,944 | $16,368 | $38,312 | $7,507,341 |
| 70 | $21,896 | $16,416 | $38,312 | $7,490,925 |
| 71 | $21,849 | $16,464 | $38,312 | $7,474,461 |
| 72 | $21,801 | $16,512 | $38,312 | $7,457,949 |
$459,750
$264,745
$195,005
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $21,752 | $16,560 | $38,312 | $7,441,389 |
| 74 | $21,704 | $16,608 | $38,312 | $7,424,781 |
| 75 | $21,656 | $16,657 | $38,312 | $7,408,124 |
| 76 | $21,607 | $16,705 | $38,312 | $7,391,418 |
| 77 | $21,558 | $16,754 | $38,312 | $7,374,664 |
| 78 | $21,509 | $16,803 | $38,312 | $7,357,861 |
| 79 | $21,460 | $16,852 | $38,312 | $7,341,009 |
| 80 | $21,411 | $16,901 | $38,312 | $7,324,108 |
| 81 | $21,362 | $16,951 | $38,312 | $7,307,157 |
| 82 | $21,313 | $17,000 | $38,312 | $7,290,157 |
| 83 | $21,263 | $17,050 | $38,312 | $7,273,108 |
| 84 | $21,213 | $17,099 | $38,312 | $7,256,009 |
$459,750
$257,809
$201,941
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $21,163 | $17,149 | $38,312 | $7,238,859 |
| 86 | $21,113 | $17,199 | $38,312 | $7,221,660 |
| 87 | $21,063 | $17,249 | $38,312 | $7,204,411 |
| 88 | $21,013 | $17,300 | $38,312 | $7,187,111 |
| 89 | $20,962 | $17,350 | $38,312 | $7,169,761 |
| 90 | $20,912 | $17,401 | $38,312 | $7,152,361 |
| 91 | $20,861 | $17,451 | $38,312 | $7,134,909 |
| 92 | $20,810 | $17,502 | $38,312 | $7,117,407 |
| 93 | $20,759 | $17,553 | $38,312 | $7,099,853 |
| 94 | $20,708 | $17,605 | $38,312 | $7,082,249 |
| 95 | $20,657 | $17,656 | $38,312 | $7,064,593 |
| 96 | $20,605 | $17,707 | $38,312 | $7,046,885 |
$459,750
$250,627
$209,123
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $20,553 | $17,759 | $38,312 | $7,029,126 |
| 98 | $20,502 | $17,811 | $38,312 | $7,011,315 |
| 99 | $20,450 | $17,863 | $38,312 | $6,993,453 |
| 100 | $20,398 | $17,915 | $38,312 | $6,975,538 |
| 101 | $20,345 | $17,967 | $38,312 | $6,957,571 |
| 102 | $20,293 | $18,020 | $38,312 | $6,939,551 |
| 103 | $20,240 | $18,072 | $38,312 | $6,921,479 |
| 104 | $20,188 | $18,125 | $38,312 | $6,903,354 |
| 105 | $20,135 | $18,178 | $38,312 | $6,885,176 |
| 106 | $20,082 | $18,231 | $38,312 | $6,866,946 |
| 107 | $20,029 | $18,284 | $38,312 | $6,848,662 |
| 108 | $19,975 | $18,337 | $38,312 | $6,830,324 |
$459,750
$243,189
$216,561
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $19,922 | $18,391 | $38,312 | $6,811,934 |
| 110 | $19,868 | $18,444 | $38,312 | $6,793,489 |
| 111 | $19,814 | $18,498 | $38,312 | $6,774,991 |
| 112 | $19,760 | $18,552 | $38,312 | $6,756,439 |
| 113 | $19,706 | $18,606 | $38,312 | $6,737,833 |
| 114 | $19,652 | $18,660 | $38,312 | $6,719,172 |
| 115 | $19,598 | $18,715 | $38,312 | $6,700,458 |
| 116 | $19,543 | $18,769 | $38,312 | $6,681,688 |
| 117 | $19,488 | $18,824 | $38,312 | $6,662,864 |
| 118 | $19,433 | $18,879 | $38,312 | $6,643,985 |
| 119 | $19,378 | $18,934 | $38,312 | $6,625,050 |
| 120 | $19,323 | $18,989 | $38,312 | $6,606,061 |
$459,750
$235,486
$224,263
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $19,268 | $19,045 | $38,312 | $6,587,016 |
| 122 | $19,212 | $19,100 | $38,312 | $6,567,916 |
| 123 | $19,156 | $19,156 | $38,312 | $6,548,760 |
| 124 | $19,101 | $19,212 | $38,312 | $6,529,548 |
| 125 | $19,045 | $19,268 | $38,312 | $6,510,280 |
| 126 | $18,988 | $19,324 | $38,312 | $6,490,956 |
| 127 | $18,932 | $19,381 | $38,312 | $6,471,575 |
| 128 | $18,875 | $19,437 | $38,312 | $6,452,138 |
| 129 | $18,819 | $19,494 | $38,312 | $6,432,644 |
| 130 | $18,762 | $19,551 | $38,312 | $6,413,094 |
| 131 | $18,705 | $19,608 | $38,312 | $6,393,486 |
| 132 | $18,648 | $19,665 | $38,312 | $6,373,821 |
$459,750
$227,510
$232,240
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $18,590 | $19,722 | $38,312 | $6,354,099 |
| 134 | $18,533 | $19,780 | $38,312 | $6,334,319 |
| 135 | $18,475 | $19,837 | $38,312 | $6,314,482 |
| 136 | $18,417 | $19,895 | $38,312 | $6,294,587 |
| 137 | $18,359 | $19,953 | $38,312 | $6,274,633 |
| 138 | $18,301 | $20,011 | $38,312 | $6,254,622 |
| 139 | $18,243 | $20,070 | $38,312 | $6,234,552 |
| 140 | $18,184 | $20,128 | $38,312 | $6,214,424 |
| 141 | $18,125 | $20,187 | $38,312 | $6,194,237 |
| 142 | $18,067 | $20,246 | $38,312 | $6,173,991 |
| 143 | $18,007 | $20,305 | $38,312 | $6,153,686 |
| 144 | $17,948 | $20,364 | $38,312 | $6,133,321 |
$459,750
$219,250
$240,500
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $17,889 | $20,424 | $38,312 | $6,112,898 |
| 146 | $17,829 | $20,483 | $38,312 | $6,092,415 |
| 147 | $17,770 | $20,543 | $38,312 | $6,071,872 |
| 148 | $17,710 | $20,603 | $38,312 | $6,051,269 |
| 149 | $17,650 | $20,663 | $38,312 | $6,030,606 |
| 150 | $17,589 | $20,723 | $38,312 | $6,009,883 |
| 151 | $17,529 | $20,784 | $38,312 | $5,989,099 |
| 152 | $17,468 | $20,844 | $38,312 | $5,968,255 |
| 153 | $17,407 | $20,905 | $38,312 | $5,947,349 |
| 154 | $17,346 | $20,966 | $38,312 | $5,926,383 |
| 155 | $17,285 | $21,027 | $38,312 | $5,905,356 |
| 156 | $17,224 | $21,089 | $38,312 | $5,884,268 |
$459,750
$210,696
$249,054
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $17,162 | $21,150 | $38,312 | $5,863,118 |
| 158 | $17,101 | $21,212 | $38,312 | $5,841,906 |
| 159 | $17,039 | $21,274 | $38,312 | $5,820,632 |
| 160 | $16,977 | $21,336 | $38,312 | $5,799,297 |
| 161 | $16,915 | $21,398 | $38,312 | $5,777,899 |
| 162 | $16,852 | $21,460 | $38,312 | $5,756,438 |
| 163 | $16,790 | $21,523 | $38,312 | $5,734,916 |
| 164 | $16,727 | $21,586 | $38,312 | $5,713,330 |
| 165 | $16,664 | $21,649 | $38,312 | $5,691,681 |
| 166 | $16,601 | $21,712 | $38,312 | $5,669,970 |
| 167 | $16,537 | $21,775 | $38,312 | $5,648,195 |
| 168 | $16,474 | $21,839 | $38,312 | $5,626,356 |
$459,750
$201,838
$257,912
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $16,410 | $21,902 | $38,312 | $5,604,454 |
| 170 | $16,346 | $21,966 | $38,312 | $5,582,487 |
| 171 | $16,282 | $22,030 | $38,312 | $5,560,457 |
| 172 | $16,218 | $22,094 | $38,312 | $5,538,363 |
| 173 | $16,154 | $22,159 | $38,312 | $5,516,204 |
| 174 | $16,089 | $22,224 | $38,312 | $5,493,980 |
| 175 | $16,024 | $22,288 | $38,312 | $5,471,692 |
| 176 | $15,959 | $22,353 | $38,312 | $5,449,338 |
| 177 | $15,894 | $22,419 | $38,312 | $5,426,920 |
| 178 | $15,829 | $22,484 | $38,312 | $5,404,436 |
| 179 | $15,763 | $22,550 | $38,312 | $5,381,886 |
| 180 | $15,697 | $22,615 | $38,312 | $5,359,271 |
$459,750
$192,665
$267,085
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $15,631 | $22,681 | $38,312 | $5,336,590 |
| 182 | $15,565 | $22,747 | $38,312 | $5,313,842 |
| 183 | $15,499 | $22,814 | $38,312 | $5,291,028 |
| 184 | $15,432 | $22,880 | $38,312 | $5,268,148 |
| 185 | $15,365 | $22,947 | $38,312 | $5,245,201 |
| 186 | $15,299 | $23,014 | $38,312 | $5,222,187 |
| 187 | $15,231 | $23,081 | $38,312 | $5,199,106 |
| 188 | $15,164 | $23,148 | $38,312 | $5,175,958 |
| 189 | $15,097 | $23,216 | $38,312 | $5,152,742 |
| 190 | $15,029 | $23,284 | $38,312 | $5,129,458 |
| 191 | $14,961 | $23,352 | $38,312 | $5,106,106 |
| 192 | $14,893 | $23,420 | $38,312 | $5,082,687 |
$459,750
$183,166
$276,584
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $14,825 | $23,488 | $38,312 | $5,059,199 |
| 194 | $14,756 | $23,556 | $38,312 | $5,035,642 |
| 195 | $14,687 | $23,625 | $38,312 | $5,012,017 |
| 196 | $14,618 | $23,694 | $38,312 | $4,988,323 |
| 197 | $14,549 | $23,763 | $38,312 | $4,964,560 |
| 198 | $14,480 | $23,833 | $38,312 | $4,940,727 |
| 199 | $14,410 | $23,902 | $38,312 | $4,916,825 |
| 200 | $14,341 | $23,972 | $38,312 | $4,892,853 |
| 201 | $14,271 | $24,042 | $38,312 | $4,868,812 |
| 202 | $14,201 | $24,112 | $38,312 | $4,844,700 |
| 203 | $14,130 | $24,182 | $38,312 | $4,820,518 |
| 204 | $14,060 | $24,253 | $38,312 | $4,796,265 |
$459,750
$173,328
$286,422
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $13,989 | $24,323 | $38,312 | $4,771,942 |
| 206 | $13,918 | $24,394 | $38,312 | $4,747,547 |
| 207 | $13,847 | $24,465 | $38,312 | $4,723,082 |
| 208 | $13,776 | $24,537 | $38,312 | $4,698,545 |
| 209 | $13,704 | $24,608 | $38,312 | $4,673,937 |
| 210 | $13,632 | $24,680 | $38,312 | $4,649,257 |
| 211 | $13,560 | $24,752 | $38,312 | $4,624,504 |
| 212 | $13,488 | $24,824 | $38,312 | $4,599,680 |
| 213 | $13,416 | $24,897 | $38,312 | $4,574,783 |
| 214 | $13,343 | $24,969 | $38,312 | $4,549,814 |
| 215 | $13,270 | $25,042 | $38,312 | $4,524,772 |
| 216 | $13,197 | $25,115 | $38,312 | $4,499,656 |
$459,750
$163,141
$296,609
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $13,124 | $25,188 | $38,312 | $4,474,468 |
| 218 | $13,051 | $25,262 | $38,312 | $4,449,206 |
| 219 | $12,977 | $25,336 | $38,312 | $4,423,870 |
| 220 | $12,903 | $25,410 | $38,312 | $4,398,461 |
| 221 | $12,829 | $25,484 | $38,312 | $4,372,977 |
| 222 | $12,755 | $25,558 | $38,312 | $4,347,419 |
| 223 | $12,680 | $25,633 | $38,312 | $4,321,787 |
| 224 | $12,605 | $25,707 | $38,312 | $4,296,079 |
| 225 | $12,530 | $25,782 | $38,312 | $4,270,297 |
| 226 | $12,455 | $25,857 | $38,312 | $4,244,440 |
| 227 | $12,380 | $25,933 | $38,312 | $4,218,507 |
| 228 | $12,304 | $26,009 | $38,312 | $4,192,498 |
$459,750
$152,592
$307,158
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $12,228 | $26,084 | $38,312 | $4,166,414 |
| 230 | $12,152 | $26,160 | $38,312 | $4,140,253 |
| 231 | $12,076 | $26,237 | $38,312 | $4,114,017 |
| 232 | $11,999 | $26,313 | $38,312 | $4,087,703 |
| 233 | $11,922 | $26,390 | $38,312 | $4,061,313 |
| 234 | $11,845 | $26,467 | $38,312 | $4,034,846 |
| 235 | $11,768 | $26,544 | $38,312 | $4,008,302 |
| 236 | $11,691 | $26,622 | $38,312 | $3,981,681 |
| 237 | $11,613 | $26,699 | $38,312 | $3,954,981 |
| 238 | $11,535 | $26,777 | $38,312 | $3,928,204 |
| 239 | $11,457 | $26,855 | $38,312 | $3,901,349 |
| 240 | $11,379 | $26,934 | $38,312 | $3,874,415 |
$459,750
$141,667
$318,083
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $11,300 | $27,012 | $38,312 | $3,847,403 |
| 242 | $11,222 | $27,091 | $38,312 | $3,820,312 |
| 243 | $11,143 | $27,170 | $38,312 | $3,793,142 |
| 244 | $11,063 | $27,249 | $38,312 | $3,765,893 |
| 245 | $10,984 | $27,329 | $38,312 | $3,738,565 |
| 246 | $10,904 | $27,408 | $38,312 | $3,711,156 |
| 247 | $10,824 | $27,488 | $38,312 | $3,683,668 |
| 248 | $10,744 | $27,568 | $38,312 | $3,656,100 |
| 249 | $10,664 | $27,649 | $38,312 | $3,628,451 |
| 250 | $10,583 | $27,730 | $38,312 | $3,600,721 |
| 251 | $10,502 | $27,810 | $38,312 | $3,572,911 |
| 252 | $10,421 | $27,892 | $38,312 | $3,545,019 |
$459,750
$130,354
$329,396
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $10,340 | $27,973 | $38,312 | $3,517,046 |
| 254 | $10,258 | $28,054 | $38,312 | $3,488,992 |
| 255 | $10,176 | $28,136 | $38,312 | $3,460,856 |
| 256 | $10,094 | $28,218 | $38,312 | $3,432,637 |
| 257 | $10,012 | $28,301 | $38,312 | $3,404,337 |
| 258 | $9,929 | $28,383 | $38,312 | $3,375,954 |
| 259 | $9,847 | $28,466 | $38,312 | $3,347,488 |
| 260 | $9,764 | $28,549 | $38,312 | $3,318,939 |
| 261 | $9,680 | $28,632 | $38,312 | $3,290,306 |
| 262 | $9,597 | $28,716 | $38,312 | $3,261,591 |
| 263 | $9,513 | $28,800 | $38,312 | $3,232,791 |
| 264 | $9,429 | $28,884 | $38,312 | $3,203,908 |
$459,750
$118,638
$341,112
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $9,345 | $28,968 | $38,312 | $3,174,940 |
| 266 | $9,260 | $29,052 | $38,312 | $3,145,888 |
| 267 | $9,176 | $29,137 | $38,312 | $3,116,751 |
| 268 | $9,091 | $29,222 | $38,312 | $3,087,529 |
| 269 | $9,005 | $29,307 | $38,312 | $3,058,221 |
| 270 | $8,920 | $29,393 | $38,312 | $3,028,829 |
| 271 | $8,834 | $29,478 | $38,312 | $2,999,350 |
| 272 | $8,748 | $29,564 | $38,312 | $2,969,786 |
| 273 | $8,662 | $29,651 | $38,312 | $2,940,135 |
| 274 | $8,575 | $29,737 | $38,312 | $2,910,398 |
| 275 | $8,489 | $29,824 | $38,312 | $2,880,574 |
| 276 | $8,402 | $29,911 | $38,312 | $2,850,664 |
$459,750
$106,506
$353,244
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,314 | $29,998 | $38,312 | $2,820,666 |
| 278 | $8,227 | $30,086 | $38,312 | $2,790,580 |
| 279 | $8,139 | $30,173 | $38,312 | $2,760,407 |
| 280 | $8,051 | $30,261 | $38,312 | $2,730,145 |
| 281 | $7,963 | $30,350 | $38,312 | $2,699,796 |
| 282 | $7,874 | $30,438 | $38,312 | $2,669,358 |
| 283 | $7,786 | $30,527 | $38,312 | $2,638,831 |
| 284 | $7,697 | $30,616 | $38,312 | $2,608,215 |
| 285 | $7,607 | $30,705 | $38,312 | $2,577,510 |
| 286 | $7,518 | $30,795 | $38,312 | $2,546,715 |
| 287 | $7,428 | $30,885 | $38,312 | $2,515,830 |
| 288 | $7,338 | $30,975 | $38,312 | $2,484,856 |
$459,750
$93,942
$365,808
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $7,247 | $31,065 | $38,312 | $2,453,791 |
| 290 | $7,157 | $31,156 | $38,312 | $2,422,635 |
| 291 | $7,066 | $31,246 | $38,312 | $2,391,389 |
| 292 | $6,975 | $31,338 | $38,312 | $2,360,051 |
| 293 | $6,883 | $31,429 | $38,312 | $2,328,622 |
| 294 | $6,792 | $31,521 | $38,312 | $2,297,101 |
| 295 | $6,700 | $31,613 | $38,312 | $2,265,489 |
| 296 | $6,608 | $31,705 | $38,312 | $2,233,784 |
| 297 | $6,515 | $31,797 | $38,312 | $2,201,987 |
| 298 | $6,422 | $31,890 | $38,312 | $2,170,097 |
| 299 | $6,329 | $31,983 | $38,312 | $2,138,114 |
| 300 | $6,236 | $32,076 | $38,312 | $2,106,037 |
$459,750
$80,931
$378,818
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,143 | $32,170 | $38,312 | $2,073,867 |
| 302 | $6,049 | $32,264 | $38,312 | $2,041,604 |
| 303 | $5,955 | $32,358 | $38,312 | $2,009,246 |
| 304 | $5,860 | $32,452 | $38,312 | $1,976,794 |
| 305 | $5,766 | $32,547 | $38,312 | $1,944,247 |
| 306 | $5,671 | $32,642 | $38,312 | $1,911,605 |
| 307 | $5,576 | $32,737 | $38,312 | $1,878,868 |
| 308 | $5,480 | $32,832 | $38,312 | $1,846,036 |
| 309 | $5,384 | $32,928 | $38,312 | $1,813,107 |
| 310 | $5,288 | $33,024 | $38,312 | $1,780,083 |
| 311 | $5,192 | $33,121 | $38,312 | $1,746,963 |
| 312 | $5,095 | $33,217 | $38,312 | $1,713,745 |
$459,750
$67,458
$392,292
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,998 | $33,314 | $38,312 | $1,680,431 |
| 314 | $4,901 | $33,411 | $38,312 | $1,647,020 |
| 315 | $4,804 | $33,509 | $38,312 | $1,613,511 |
| 316 | $4,706 | $33,606 | $38,312 | $1,579,905 |
| 317 | $4,608 | $33,704 | $38,312 | $1,546,201 |
| 318 | $4,510 | $33,803 | $38,312 | $1,512,398 |
| 319 | $4,411 | $33,901 | $38,312 | $1,478,496 |
| 320 | $4,312 | $34,000 | $38,312 | $1,444,496 |
| 321 | $4,213 | $34,099 | $38,312 | $1,410,397 |
| 322 | $4,114 | $34,199 | $38,312 | $1,376,198 |
| 323 | $4,014 | $34,299 | $38,312 | $1,341,899 |
| 324 | $3,914 | $34,399 | $38,312 | $1,307,501 |
$459,750
$53,505
$406,245
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,814 | $34,499 | $38,312 | $1,273,002 |
| 326 | $3,713 | $34,600 | $38,312 | $1,238,402 |
| 327 | $3,612 | $34,700 | $38,312 | $1,203,702 |
| 328 | $3,511 | $34,802 | $38,312 | $1,168,900 |
| 329 | $3,409 | $34,903 | $38,312 | $1,133,997 |
| 330 | $3,307 | $35,005 | $38,312 | $1,098,992 |
| 331 | $3,205 | $35,107 | $38,312 | $1,063,885 |
| 332 | $3,103 | $35,209 | $38,312 | $1,028,675 |
| 333 | $3,000 | $35,312 | $38,312 | $993,363 |
| 334 | $2,897 | $35,415 | $38,312 | $957,948 |
| 335 | $2,794 | $35,518 | $38,312 | $922,429 |
| 336 | $2,690 | $35,622 | $38,312 | $886,807 |
$459,750
$39,056
$420,693
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,587 | $35,726 | $38,312 | $851,081 |
| 338 | $2,482 | $35,830 | $38,312 | $815,251 |
| 339 | $2,378 | $35,935 | $38,312 | $779,317 |
| 340 | $2,273 | $36,039 | $38,312 | $743,277 |
| 341 | $2,168 | $36,145 | $38,312 | $707,132 |
| 342 | $2,062 | $36,250 | $38,312 | $670,882 |
| 343 | $1,957 | $36,356 | $38,312 | $634,527 |
| 344 | $1,851 | $36,462 | $38,312 | $598,065 |
| 345 | $1,744 | $36,568 | $38,312 | $561,497 |
| 346 | $1,638 | $36,675 | $38,312 | $524,822 |
| 347 | $1,531 | $36,782 | $38,312 | $488,040 |
| 348 | $1,423 | $36,889 | $38,312 | $451,151 |
$459,750
$24,094
$435,656
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,316 | $36,997 | $38,312 | $414,155 |
| 350 | $1,208 | $37,105 | $38,312 | $377,050 |
| 351 | $1,100 | $37,213 | $38,312 | $339,837 |
| 352 | $991 | $37,321 | $38,312 | $302,516 |
| 353 | $882 | $37,430 | $38,312 | $265,086 |
| 354 | $773 | $37,539 | $38,312 | $227,546 |
| 355 | $664 | $37,649 | $38,312 | $189,898 |
| 356 | $554 | $37,759 | $38,312 | $152,139 |
| 357 | $444 | $37,869 | $38,312 | $114,270 |
| 358 | $333 | $37,979 | $38,312 | $76,291 |
| 359 | $223 | $38,090 | $38,312 | $38,201 |
| 360 | $111 | $38,201 | $38,312 | $0 |
$459,750
$8,599
$451,151
支出一覽
最低每月入息要求
訂閱我們
訂閱我們獲取更多筍盤資訊或買樓知識。